Flat
KT3
1 bed
1 bath
High Street, New Malden, 4 KT3
South East, England · KT3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£25,212
↗ 33%After 5 Years
Change In Property Value
£35,476
↗ 14%After 5 Years
Return On Investment
80%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,404 | £19,695 | £20,187 | £20,692 | £21,313 | £101,292 |
| Total Expenses | £13,859 | £13,934 | £14,026 | £14,121 | £14,226 | £70,166 |
| Profit Before Tax | £5,545 | £5,761 | £6,161 | £6,571 | £7,087 | £31,125 |
| Profit After Tax | £4,491 | £4,666 | £4,990 | £5,323 | £5,741 | £25,212 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £6,991 | £7,191 | £12,641 | £15,830 | £18,034 | £60,688 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change